Income Breakdown
| TV Revenue | $403K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $21K |
| Sponsorship | $42K |
| Merchandising | $878K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $936 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $345K |
| Staff Wages | $59K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $472K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$1.3M |
$876K |
$469K |
$2.3M |
| Nov 2026 |
$1.3M |
$1.2M |
$101K |
$1.8M |
| Oct 2026 |
$1.3M |
$948K |
$345K |
$1.7M |
| Sep 2026 |
$1.3M |
$789K |
$559K |
$1.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$781K |